[WARISAN] QoQ Quarter Result on 31-Dec-2000 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 29.88%
YoY- -39.88%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 66,758 57,643 57,361 73,099 95,560 97,051 74,282 -6.86%
PBT 8,514 8,212 7,900 10,223 9,121 6,290 6,153 24.14%
Tax -1,393 -1,613 -1,215 -996 -2,017 -1,706 -1,127 15.15%
NP 7,121 6,599 6,685 9,227 7,104 4,584 5,026 26.12%
-
NP to SH 7,121 6,599 6,685 9,227 7,104 4,584 5,026 26.12%
-
Tax Rate 16.36% 19.64% 15.38% 9.74% 22.11% 27.12% 18.32% -
Total Cost 59,637 51,044 50,676 63,872 88,456 92,467 69,256 -9.47%
-
Net Worth 124,281 120,982 116,903 110,454 101,198 94,376 91,808 22.34%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 5,377 - 2,694 - 2,696 - -
Div Payout % - 81.48% - 29.20% - 58.82% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 124,281 120,982 116,903 110,454 101,198 94,376 91,808 22.34%
NOSH 67,179 67,212 67,185 67,350 67,018 67,411 67,013 0.16%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 10.67% 11.45% 11.65% 12.62% 7.43% 4.72% 6.77% -
ROE 5.73% 5.45% 5.72% 8.35% 7.02% 4.86% 5.47% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 99.37 85.76 85.38 108.54 142.59 143.97 110.85 -7.02%
EPS 10.60 9.82 9.95 13.70 10.60 6.80 7.50 25.91%
DPS 0.00 8.00 0.00 4.00 0.00 4.00 0.00 -
NAPS 1.85 1.80 1.74 1.64 1.51 1.40 1.37 22.14%
Adjusted Per Share Value based on latest NOSH - 67,350
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 99.34 85.78 85.36 108.78 142.20 144.42 110.54 -6.86%
EPS 10.60 9.82 9.95 13.73 10.57 6.82 7.48 26.13%
DPS 0.00 8.00 0.00 4.01 0.00 4.01 0.00 -
NAPS 1.8494 1.8003 1.7396 1.6437 1.5059 1.4044 1.3662 22.34%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.86 1.92 1.67 1.57 2.01 2.18 2.60 -
P/RPS 1.87 2.24 1.96 1.45 1.41 1.51 2.35 -14.11%
P/EPS 17.55 19.56 16.78 11.46 18.96 32.06 34.67 -36.45%
EY 5.70 5.11 5.96 8.73 5.27 3.12 2.88 57.57%
DY 0.00 4.17 0.00 2.55 0.00 1.83 0.00 -
P/NAPS 1.01 1.07 0.96 0.96 1.33 1.56 1.90 -34.35%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 15/11/01 23/08/01 11/07/01 27/02/01 27/11/00 21/08/00 24/05/00 -
Price 1.98 2.03 1.88 1.60 1.78 2.20 2.25 -
P/RPS 1.99 2.37 2.20 1.47 1.25 1.53 2.03 -1.31%
P/EPS 18.68 20.68 18.89 11.68 16.79 32.35 30.00 -27.06%
EY 5.35 4.84 5.29 8.56 5.96 3.09 3.33 37.13%
DY 0.00 3.94 0.00 2.50 0.00 1.82 0.00 -
P/NAPS 1.07 1.13 1.08 0.98 1.18 1.57 1.64 -24.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment